LOAN YEAR 25

TOTAL LOAN 30000

INSURANCE 1.07
PER MONTH 546 145 TOTAL PAYMENT WITH INSURANCE
PER YEAR 6552 1740

DIVIDEN PER YEAR

YEAR INVESTMENT DIVIDEN TOTAL INVESTMENT DIVIDEN RATE

1 30000.00 1275.00 31275.00 0.0425
2 31275.00 1329.19 32604.19 0.0425
3 32604.19 1385.68 33989.87 0.0425
4 33989.87 1444.57 35434.43 0.0425
5 35434.43 1505.96 36940.40 0.0425
6 36940.40 1569.97 38510.37 0.0425
7 38510.37 1636.69 40147.06 0.0425
8 40147.06 1706.25 41853.31 0.0425
9 41853.31 1778.77 43632.07 0.0425
10 43632.07 1854.36 45486.43 0.0425
11 45486.43 1933.17 47419.61 0.0425
12 47419.61 2015.33 49434.94 0.0425
13 49434.94 2100.98 51535.93 0.0425
14 51535.93 2190.28 53726.20 0.0425
15 53726.20 2283.36 56009.57 0.0425
16 56009.57 2380.41 58389.97 0.0425
17 58389.97 2481.57 60871.55 0.0425
18 60871.55 2587.04 63458.59 0.0425
19 63458.59 2696.99 66155.58 0.0425
20 66155.58 2811.61 68967.19 0.0425
21 68967.19 2931.11 71898.29 0.0425
22 71898.29 3055.68 74953.97 0.0425
23 74953.97 3185.54 78139.52 0.0425
24 78139.52 3320.93 81460.45 0.0425
25 81460.45 3462.07 84922.51 0.0425
 TOTALS: PAID DIVIDEN NET NET WITH LOAN
43500 54922.51 11422.51 41422.51

WITH INSURANCE

DIVIDEN RATE
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
 LOAN YEAR 25

TOTAL LOAN 100000

INSURANCE 1.07
PER MONTH 504 539.28 TOTAL PAYMENT WITH INSURANCE
PER YEAR 6048 6471.36

DIVIDEN PER YEAR

YEAR INVESTMENT DIVIDEN TOTAL INVESTMENT DIVIDEN RATE

1 100000.00 4250.00 104250.00 0.0425
2 104250.00 4430.63 108680.63 0.0425
3 108680.63 4618.93 113299.55 0.0425
4 113299.55 4815.23 118114.78 0.0425
5 118114.78 5019.88 123134.66 0.0425
6 123134.66 5233.22 128367.88 0.0425
7 128367.88 5455.64 133823.52 0.0425
8 133823.52 5687.50 139511.02 0.0425
9 139511.02 5929.22 145440.24 0.0425
10 145440.24 6181.21 151621.45 0.0425
11 151621.45 6443.91 158065.36 0.0425
12 158065.36 6717.78 164783.14 0.0425
13 164783.14 7003.28 171786.42 0.0425
14 171786.42 7300.92 179087.34 0.0425
15 179087.34 7611.21 186698.55 0.0425
16 186698.55 7934.69 194633.24 0.0425
17 194633.24 8271.91 202905.16 0.0425
18 202905.16 8623.47 211528.62 0.0425
19 211528.62 8989.97 220518.59 0.0425
20 220518.59 9372.04 229890.63 0.0425
21 229890.63 9770.35 239660.98 0.0425
22 239660.98 10185.59 249846.57 0.0425
23 249846.57 10618.48 260465.05 0.0425
24 260465.05 11069.76 271534.82 0.0425
25 271534.82 11540.23 283075.05 0.0425
 TOTALS: PAID DIVIDEN NET NET WITH LOAN
161784 183075.05 21291.05 121291.05

WITH INSURANCE

121291.05

DIVIDEN RATE
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425
0.0425